[VSTECS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.1%
YoY- 87.55%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 763,375 629,567 563,899 668,977 659,627 536,368 448,822 42.34%
PBT 27,339 16,982 13,074 17,033 16,873 13,515 9,309 104.67%
Tax -7,523 -4,426 -3,187 -4,300 -3,999 -3,420 -2,286 120.76%
NP 19,816 12,556 9,887 12,733 12,874 10,095 7,023 99.30%
-
NP to SH 19,816 12,556 9,887 12,733 12,874 10,095 7,023 99.30%
-
Tax Rate 27.52% 26.06% 24.38% 25.25% 23.70% 25.31% 24.56% -
Total Cost 743,559 617,011 554,012 656,244 646,753 526,273 441,799 41.35%
-
Net Worth 374,851 360,572 348,076 346,291 333,796 326,656 315,946 12.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,994 - 2,677 - 8,032 4,462 - -
Div Payout % 75.67% - 27.08% - 62.39% 44.21% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 374,851 360,572 348,076 346,291 333,796 326,656 315,946 12.03%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.60% 1.99% 1.75% 1.90% 1.95% 1.88% 1.56% -
ROE 5.29% 3.48% 2.84% 3.68% 3.86% 3.09% 2.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 213.83 176.35 315.91 374.77 369.54 300.48 251.44 -10.21%
EPS 5.60 3.50 5.50 7.10 7.20 5.70 3.90 27.19%
DPS 4.20 0.00 1.50 0.00 4.50 2.50 0.00 -
NAPS 1.05 1.01 1.95 1.94 1.87 1.83 1.77 -29.33%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 212.05 174.88 156.64 185.83 183.23 148.99 124.67 42.35%
EPS 5.50 3.49 2.75 3.54 3.58 2.80 1.95 99.25%
DPS 4.17 0.00 0.74 0.00 2.23 1.24 0.00 -
NAPS 1.0413 1.0016 0.9669 0.9619 0.9272 0.9074 0.8776 12.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.37 2.62 2.40 2.01 1.99 1.47 -
P/RPS 0.58 0.78 0.83 0.64 0.54 0.66 0.58 0.00%
P/EPS 22.34 38.95 47.30 33.65 27.87 35.19 37.36 -28.95%
EY 4.48 2.57 2.11 2.97 3.59 2.84 2.68 40.71%
DY 3.39 0.00 0.57 0.00 2.24 1.26 0.00 -
P/NAPS 1.18 1.36 1.34 1.24 1.07 1.09 0.83 26.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 -
Price 1.20 1.39 1.39 2.55 2.83 2.07 2.33 -
P/RPS 0.56 0.79 0.44 0.68 0.77 0.69 0.93 -28.62%
P/EPS 21.62 39.52 25.10 35.75 39.24 36.60 59.22 -48.82%
EY 4.63 2.53 3.98 2.80 2.55 2.73 1.69 95.43%
DY 3.50 0.00 1.08 0.00 1.59 1.21 0.00 -
P/NAPS 1.14 1.38 0.71 1.31 1.51 1.13 1.32 -9.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment